Flat KT3 2 beds 1 bath

Linden Grove, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£118,000First Year

Profit From Rental Income

After 5 Years

£2,045

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£62,963

↗ 17%After 5 Years

Return On Investment

55%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,540	£15,773	£16,010	£16,410	£16,820	£80,553
Total Expenses	£15,459	£15,532	£15,597	£15,679	£15,762	£78,028
Profit Before Tax	£81	£241	£413	£731	£1,058	£2,525
Profit After Tax	£66	£195	£335	£592	£857	£2,045
Change In Property Value	£3,700	£11,211	£15,396	£18,014	£14,641	£62,963
Net Return	£3,766	£11,406	£15,731	£18,606	£15,498	£65,007
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	3%	10%	13%	16%	13%	55%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change